[TALAMT] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[TALAMT] TALAM TRANSFORM BERHAD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 125.0%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
TALAMT's Result
TALAMT's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 326,712 232,121 170,524 219,835 228,521 179,444 259,843 16.44%
PBT 31,603 9,553 20,493 13,787 13,041 10,142 16,908 51.56%
Tax -8,506 -1,183 -9,105 -2,409 -7,984 -4,139 -7,022 13.59%
NP 23,097 8,370 11,388 11,378 5,057 6,003 9,886 75.79%
-
NP to SH 23,097 8,370 11,388 11,378 5,057 6,003 9,886 75.79%
-
Tax Rate 26.92% 12.38% 44.43% 17.47% 61.22% 40.81% 41.53% -
Total Cost 303,615 223,751 159,136 208,457 223,464 173,441 249,957 13.80%
-
Net Worth 490,883 535,524 586,062 579,812 429,731 563,292 554,520 -7.78%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 14,637 - - - - - - -
Div Payout % 63.37% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 490,883 535,524 586,062 579,812 429,731 563,292 554,520 -7.78%
NOSH 292,750 222,606 215,274 215,103 214,865 215,161 215,381 22.63%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.07% 3.61% 6.68% 5.18% 2.21% 3.35% 3.80% -
ROE 4.71% 1.56% 1.94% 1.96% 1.18% 1.07% 1.78% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 111.60 104.27 79.21 102.20 106.36 83.40 120.64 -5.04%
EPS 7.89 3.76 5.29 5.28 2.35 2.79 4.59 43.35%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6768 2.4057 2.7224 2.6955 2.00 2.618 2.5746 -24.80%
Adjusted Per Share Value based on latest NOSH - 215,103
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 7.38 5.24 3.85 4.96 5.16 4.05 5.87 16.43%
EPS 0.52 0.19 0.26 0.26 0.11 0.14 0.22 77.16%
DPS 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.1209 0.1324 0.1309 0.097 0.1272 0.1252 -7.74%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.43 0.58 0.43 0.27 0.30 0.30 0.33 -
P/RPS 0.39 0.56 0.54 0.26 0.28 0.36 0.27 27.69%
P/EPS 5.45 15.43 8.13 5.10 12.75 10.75 7.19 -16.82%
EY 18.35 6.48 12.30 19.59 7.85 9.30 13.91 20.22%
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.16 0.10 0.15 0.11 0.13 58.53%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/02/04 14/11/03 21/10/03 26/06/03 26/03/03 30/12/02 26/09/02 -
Price 0.51 0.58 0.58 0.27 0.27 0.28 0.30 -
P/RPS 0.46 0.56 0.73 0.26 0.25 0.34 0.25 49.99%
P/EPS 6.46 15.43 10.96 5.10 11.47 10.04 6.54 -0.81%
EY 15.47 6.48 9.12 19.59 8.72 9.96 15.30 0.73%
DY 9.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.21 0.10 0.14 0.11 0.12 83.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment